424.1
Revenue฿M
488.7
508.1
516.2
534.5
553.8
572.1
598.9
610.5
622.0
655.7
452.7
3.44%
3.49%
37
24.83
Revenue growth%
0.40
1.32
0.94
3.14
5.32
6.61
4.19
1.24
3.07
5.86
28.52
4.19
3.11
94
8.55
Gross margin%
8.62
8.18
9.87
6.92
7.88
5.35
8.01
9.65
8.98
6.72
19.73
8.01
8.10
54
2.02
Operating margin%
22.06
20.10
20.17
18.42
18.00
16.52
14.69
13.17
14.58
13.81
8.41
14.58
17.26
28
7.01
Net margin%
9.94
7.80
5.95
4.74
3.27
2.37
4.63
4.55
3.48
0.49
15.59
3.48
4.59
78
25.37
P/E ratio (avg)x
51.59
52.74
50.32
48.50
55.67
59.68
68.96
78.60
84.11
92.03
22.96
78.60
57.68
55
13.01
EV/EBITx
21.49
20.20
21.17
20.79
21.94
19.44
20.40
19.61
19.49
20.58
37.11
19.61
20.49
76
8.19
FCF yield (avg)%
4.96
5.75
4.56
5.89
6.21
5.21
2.71
0.49
0.40
0.40
9.02
0.49
4.76
52
27.72
FCF margin%
2.32
4.50
3.65
6.54
6.32
8.93
6.77
6.61
7.43
8.93
5.52
7.43
6.58
50
0.385
FCF / Net incomex
0.980
0.964
0.827
0.802
0.751
0.747
0.810
0.733
0.795
0.686
0.952
0.747
0.798
90
29.10
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.99
4.94
9.97
0.40
0.40
30
8.06
Return on equity%
2.25
2.73
2.29
1.24
2.97
3.90
5.45
2.95
2.15
0.40
24.15
2.95
2.51
75
18.80
Return on assets%
17.93
16.17
16.60
13.81
15.57
13.68
15.16
15.64
16.48
15.81
5.96
15.64
15.73
27
0.27
EPS฿
0.62
0.64
0.70
0.72
0.78
0.82
0.78
0.74
0.74
0.69
0.29
(2.30%)
1.09%
—
11.28
EPS growth%
6.38
7.83
9.87
10.57
11.18
10.07
11.34
11.19
8.46
11.17
24.03
11.17
10.32
47
0.39
Bookvalue per sh฿
0.23
0.25
0.27
0.29
0.28
0.29
0.32
0.37
0.36
0.38
0.39
5.94%
4.96%
—
0.14
FCF per share฿
0.31
0.33
0.36
0.41
0.48
0.49
0.56
0.63
0.71
0.79
0.25
10.45%
11.57%
—
0.17
Dividend per sh฿
0.27
0.26
0.28
0.25
0.25
0.26
0.27
0.28
0.30
0.32
0.52
4.69%
0.85%
—
15.25
Div yield (avg)%
5.15
4.36
3.76
4.57
6.77
6.98
7.47
9.12
9.35
8.09
22.48
8.09
6.88
90
21.55
Payout ratio%
18.30
18.60
18.46
18.20
18.86
19.57
17.65
14.92
16.26
14.71
29.11
16.26
18.25
51
0.455
Shares (diluted)B
0.706
0.724
0.684
0.715
0.764
0.832
0.880
0.953
1.096
1.091
0.436
7.39%
4.82%
63
11.42
Buyback yield%
30.26
29.10
30.52
33.00
35.42
34.37
34.39
31.43
31.89
29.19
25.07
31.89
31.66
48
0.934
D/E ratiox
0.883
0.874
1.010
1.128
1.159
1.319
1.275
1.311
1.478
1.668
1.279
1.319
1.217
79
0.387
Enterprise value฿B
0.669
0.732
0.716
0.703
0.737
0.812
0.947
1.055
1.171
1.352
0.418
12.91%
8.50%
92
0.104
LT debt฿B
0.653
0.733
0.853
0.836
0.908
0.876
1.009
1.001
0.971
1.051
0.171
2.97%
6.39%
38
Revenue
฿655.7M
3.49%
1.00×
Cost of revenue
฿459.0M
3.49%
1.00×
Operating expenses
฿137.5M
4.13%
1.06×
Cash and investments
16.86%
Property and equipment
16.68%
Spread over hurdle
(3.18%)